Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAKKE BILER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1%   Bankruptcy risk   3.1% 4.2% 3.0% 3.1% 3.1% 3.9% 9.9% 9.7%   Credit score (0-100)   58 50 57 55 56 49 25 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,735 2,952 2,317 2,647 2,755 2,622 0.0 0.0   EBITDA   766 481 226 696 688 427 0.0 0.0   EBIT   622 347 99.0 561 574 322 0.0 0.0   Pre-tax profit (PTP)   375.2 31.0 -155.8 321.1 362.2 28.7 0.0 0.0   Net earnings   292.3 25.2 -120.3 249.2 281.0 22.6 0.0 0.0   Pre-tax profit without non-rec. items   375 31.0 -156 321 362 28.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,205 3,010 3,001 2,865 2,835 2,753 0.0 0.0   Shareholders equity total   1,649 1,674 1,554 1,803 2,084 2,037 1,537 1,537   Interest-bearing liabilities   3,949 4,927 4,285 4,599 4,897 4,819 0.0 0.0   Balance sheet total (assets)   9,471 10,006 9,084 9,284 10,243 9,999 1,537 1,537   Net Debt   3,928 4,905 4,271 4,594 4,877 4,818 -1,537 -1,537     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,735 2,952 2,317 2,647 2,755 2,622 0.0 0.0   Gross profit growth   22.1% -21.0% -21.5% 14.2% 4.1% -4.8% -100.0% 0.0%   Employees   9 7 5 5 5 5 0 0   Employee growth %   0.0% -22.2% -28.6% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,471 10,006 9,084 9,284 10,243 9,999 1,537 1,537   Balance sheet change%   5.4% 5.6% -9.2% 2.2% 10.3% -2.4% -84.6% 0.0%   Added value   766.4 480.6 226.5 696.0 709.4 426.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -176 -328 -137 -271 -144 -187 -2,753 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   16.7% 11.8% 4.3% 21.2% 20.8% 12.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.7% 3.6% 1.0% 6.1% 5.9% 3.2% 0.0% 0.0%   ROI %   11.0% 5.5% 1.5% 8.8% 8.3% 4.5% 0.0% 0.0%   ROE %   19.4% 1.5% -7.5% 14.8% 14.5% 1.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   17.5% 16.8% 17.1% 19.6% 20.3% 20.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   512.5% 1,020.7% 1,886.0% 660.0% 709.3% 1,128.9% 0.0% 0.0%   Gearing %   239.4% 294.3% 275.7% 255.0% 234.9% 236.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 7.1% 5.5% 5.4% 4.5% 6.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   21.3 21.8 13.5 5.5 20.2 0.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   405.5 1,082.2 876.8 1,153.3 1,347.1 1,253.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   85 69 45 139 142 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 69 45 139 138 85 0 0   EBIT / employee   69 50 20 112 115 64 0 0   Net earnings / employee   32 4 -24 50 56 5 0 0